[GMUTUAL] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[GMUTUAL] GROMUTUAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 60.47%
YoY- 3.51%
Quarter Report
Latest QR
Upcoming QR
GMUTUAL's Result
GMUTUAL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 133,464 104,153 96,103 71,703 83,399 75,276 65,594 12.55%
PBT 36,034 29,589 27,348 15,279 15,414 10,679 5,913 35.11%
Tax -9,211 -7,321 -5,944 -3,780 -4,305 -2,812 378 -
NP 26,823 22,268 21,404 11,499 11,109 7,867 6,291 27.31%
-
NP to SH 26,823 22,268 21,404 11,499 11,109 7,867 6,291 27.31%
-
Tax Rate 25.56% 24.74% 21.73% 24.74% 27.93% 26.33% -6.39% -
Total Cost 106,641 81,885 74,699 60,204 72,290 67,409 59,303 10.26%
-
Net Worth 285,462 266,681 247,901 229,228 221,429 214,554 207,188 5.48%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 7,512 5,634 3,756 3,757 1,876 3,764 1,883 25.90%
Div Payout % 28.01% 25.30% 17.55% 32.68% 16.89% 47.85% 29.94% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 285,462 266,681 247,901 229,228 221,429 214,554 207,188 5.48%
NOSH 375,607 375,607 375,607 375,784 375,304 376,411 376,706 -0.04%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 20.10% 21.38% 22.27% 16.04% 13.32% 10.45% 9.59% -
ROE 9.40% 8.35% 8.63% 5.02% 5.02% 3.67% 3.04% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 35.53 27.73 25.59 19.08 22.22 20.00 17.41 12.61%
EPS 7.14 5.93 5.70 3.06 2.96 2.09 1.67 27.37%
DPS 2.00 1.50 1.00 1.00 0.50 1.00 0.50 25.96%
NAPS 0.76 0.71 0.66 0.61 0.59 0.57 0.55 5.53%
Adjusted Per Share Value based on latest NOSH - 376,782
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 35.53 27.73 25.59 19.09 22.20 20.04 17.46 12.55%
EPS 7.14 5.93 5.70 3.06 2.96 2.09 1.67 27.37%
DPS 2.00 1.50 1.00 1.00 0.50 1.00 0.50 25.96%
NAPS 0.76 0.71 0.66 0.6103 0.5895 0.5712 0.5516 5.48%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.46 0.26 0.22 0.23 0.19 0.18 0.25 -
P/RPS 1.29 0.94 0.86 1.21 0.86 0.90 1.44 -1.81%
P/EPS 6.44 4.39 3.86 7.52 6.42 8.61 14.97 -13.10%
EY 15.52 22.80 25.90 13.30 15.58 11.61 6.68 15.07%
DY 4.35 5.77 4.55 4.35 2.63 5.56 2.00 13.81%
P/NAPS 0.61 0.37 0.33 0.38 0.32 0.32 0.45 5.19%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 27/02/12 28/02/11 23/02/10 27/02/09 28/02/08 -
Price 0.515 0.245 0.25 0.23 0.20 0.15 0.20 -
P/RPS 1.45 0.88 0.98 1.21 0.90 0.75 1.15 3.93%
P/EPS 7.21 4.13 4.39 7.52 6.76 7.18 11.98 -8.10%
EY 13.87 24.20 22.79 13.30 14.80 13.93 8.35 8.81%
DY 3.88 6.12 4.00 4.35 2.50 6.67 2.50 7.59%
P/NAPS 0.68 0.35 0.38 0.38 0.34 0.26 0.36 11.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment